1 / 15
Sold
Cheapest 1-bed at Le Cote Sukhumvit 14฿810K below next cheapest unit6.6% rental yield
35.92 sqm
1 bed
1 bath
Floor 5
Sold
LIV 006฿4,740,000
฿131,960/sqm
฿4,740,000
฿131,960/sqm · 35.92 sq.m. · 1 bed
Rental yield
6.6%
Median asking rent
฿26,000/mo
Next cheapest
฿5.55M
No longer available
Sold in 68 days
Investment Highlights
~6.6% rental yield - rare for central Asoke area
Best price per sqm in the building, ฿810K below next cheapest
BTS Asoke, MRT Sukhumvit and Terminal 21 within walking distance
Why This Is a Strong Entry Price
At ฿4.74M, this is currently the lowest-priced 1-bedroom unit in the building.
NEXT CHEAPEST UNIT
฿5.55M
฿810K above this unit
MEDIAN ASKING PRICE
฿5.63M
฿885K above this unit
Current asking prices for comparable units
Each bar on this chart represents one active comparable 1-bedroom listing in Le Cote Sukhumvit 14 (~36 sq.m.), ordered from lowest to highest asking price. The green bar is this unit. Based on listings across major property websites excluding duplicates.
Cheapest6 listingsMost expensive
What Return This Unit Can Generate
At ฿26,000/month (median asking rent), this unit is expected to generate ~6.5% yield.
This model uses the current median asking rent for comparable 1-bed listings in the building, not a top-of-market rent assumption.
EXPECTED RENT
฿26,000/mo
Expected rent
NET INCOME
฿255,000/yr
After vacancy & costs
NET YIELD
5.3%
Net of all costs
How this return is calculated
Acquisition basis
฿4,740,000 + ฿35,166 buyer transfer fee
฿4,775,166
RENTAL INCOME
Annualized
Gross Rental Income (฿26,000 x 12)
฿312,000
Adjusted Occupancy (95%)
-฿15,600
Effective annual rent
฿296,400
Annual operating expenses
Annual run-rate
Common Fee (฿1,976/month x 12)
-฿23,707
Agent Commission (1mo rent, 2yr turnover)
-฿13,000
Maintenance, Tax & Miscellaneous
-฿4,740
Total annual costs
฿41,447
Net operating income
฿254,953
Net yield
5.3%
Comparable rental listings behind the expected rent
These are recent comparable 1-bed rental listings in Le Cote Sukhumvit 14 (~36 sq.m.), ranked from lowest to highest asking rent. The expected rent used for this deal is ฿26,000/month.
← midpoint →
Buying with a Mortgage?
This shows your net return after all expenses. It starts with the net rental income above, then subtracts mortgage payments to show what you keep after financing.
Loan Terms
80%
3%
Cash Needed & Payments
Cash Needed
฿983,166
Monthly Payment
฿15,987
Your Return
Annual Cash Flow
฿63,106
Cash-on-Cash Yield
6.42%
Location and Tenant Demand Drivers
Le Cote Sukhumvit 14
Loading Google Maps…
Project Facts
- Year built
- 2012
- Units
- 60
- Floors
- 8 floors
- Land area
- 1-0-81 Rai
1 / 2
Building Amenities
- Swimming pool with city views
- Fitness room
- Parking
- Elevator
- Keycard access
- CCTV and 24-hour security
Acquire This Unit
- Size
- 35.92 sqm
- Bedrooms
- 1 bed
- Bathrooms
- 1 bath
- Floor
- 5
Seller is motivated for a fast sale
- Total price
- ฿4,740,000
- Price / sqm
- ฿131,960/sqm
- Rental yield
- 6.6%
- Median asking rent
- ฿26,000/mo
- Next cheapest
- ฿5.55M
Still evaluating this deal?
If you want more details or have a specific question, just let us know. We're happy to help.
No longer available
View Other Exclusive Deals from Livbase
View all
Recently Sold
Sold in1 day
Sold in8 days
Sold in8 days
